Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Guilin Sanjin Pharmaceutical Co., Ltd. (002275.SZ)

Company Dividend Discount ModelIndustry: BiotechnologySector: Healthcare

Valuation Snapshot

Stable Growth$12.37 - $22.03$16.44
Multi-Stage$15.88 - $17.37$16.61
Blended Fair Value$16.53
Current Price$14.58
Upside13.35%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS9.84%0.29%0.580.730.980.780.250.360.410.410.510.61
YoY Growth---21.42%-25.07%25.83%209.20%-30.22%-11.98%-0.69%-18.89%-16.89%9.28%
Dividend Yield--4.09%5.08%5.79%5.62%1.91%2.80%2.70%2.58%2.70%3.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)522.88
(-) Cash Dividends Paid (M)358.25
(=) Cash Retained (M)164.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)104.5865.3639.22
Cash Retained (M)164.64164.64164.64
(-) Cash Required (M)-104.58-65.36-39.22
(=) Excess Retained (M)60.0699.28125.42
(/) Shares Outstanding (M)584.09584.09584.09
(=) Excess Retained per Share0.100.170.21
LTM Dividend per Share0.610.610.61
(+) Excess Retained per Share0.100.170.21
(=) Adjusted Dividend0.720.780.83
WACC / Discount Rate8.02%8.02%8.02%
Growth Rate2.11%3.11%4.11%
Fair Value$12.37$16.44$22.03
Upside / Downside-15.17%12.77%51.13%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)522.88539.16555.93573.23591.07609.46627.75
Payout Ratio68.51%72.81%77.11%81.41%85.70%90.00%92.50%
Projected Dividends (M)358.25392.56428.67466.64506.56548.52580.66

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate8.02%8.02%8.02%
Growth Rate2.11%3.11%4.11%
Year 1 PV (M)359.88363.40366.93
Year 2 PV (M)360.26367.35374.51
Year 3 PV (M)359.52370.18381.06
Year 4 PV (M)357.78372.00386.65
Year 5 PV (M)355.16372.89391.33
PV of Terminal Value (M)7,483.047,856.708,245.14
Equity Value (M)9,275.639,702.5310,145.61
Shares Outstanding (M)584.09584.09584.09
Fair Value$15.88$16.61$17.37
Upside / Downside8.92%13.93%19.14%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%